

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 304.9 | 332.6 | 364.3 | 311.6 | 425.1 | 707.8 | |
COGS | - | 4.586 | 4.984 | - | - | - | |
Gross Profit | 304.9 | 332.6 | 364.3 | 311.6 | 425.1 | 703.3 | |
Operating Expenses & Income | |||||||
Operating Income | 226.1 | 241.3 | 258 | 204.8 | 287.9 | 544.2 | |
Total Operating Expenses | 78.79 | 91.28 | 106.3 | 106.7 | 137.3 | 165.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 81.19 | 91.28 | 106.3 | 106.7 | 137.3 | 270.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.471) | (0.442) | (0.491) | (0.119865) | (0.544792) | (1.036239) | |
Interest Income | 0.02 | 0.381 | 2.227 | 2.091245 | 2.634 | - | |
Income Tax Expense | 42.55 | 45.6 | 60.62 | 52.49 | 72.88 | 138.6 | |
Net Income | |||||||
Net Income | 183.1 | 195.7 | 199.2 | 154 | 217.1 | 409.8 | |
Supplemental | |||||||
EBIT | 226.1 | 241.3 | 258 | 206.6 | 281.6 | 540.1 | |
EBITDA | 230.6 | 243.1 | 259.6 | 211.4 | 289.7 | 554.3 | |